[SUNWAY] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

21-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -0.85%

YoY- 1.39%

Quarter Report

Sunway Berhad Q32018.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	4,327,684	3,908,470	4,797,481	5,762,981	5,015,645	4,758,013	4,246,349	0.31%
YoY %	10.73%	-18.53%	-16.75%	14.90%	5.41%	12.05%	-	-
Horiz. %	101.92%	92.04%	112.98%	135.72%	118.12%	112.05%	100.00%	-
PBT	531,721	549,674	907,407	857,945	891,920	873,388	1,044,602	-10.63%
YoY %	-3.27%	-39.42%	5.77%	-3.81%	2.12%	-16.39%	-	-
Horiz. %	50.90%	52.62%	86.87%	82.13%	85.38%	83.61%	100.00%	-
Tax	-88,106	-98,543	-81,702	-131,824	-140,421	-124,737	-152,092	-8.68%
YoY %	10.59%	-20.61%	38.02%	6.12%	-12.57%	17.99%	-	-
Horiz. %	57.93%	64.79%	53.72%	86.67%	92.33%	82.01%	100.00%	-
NP	443,615	451,131	825,705	726,121	751,499	748,651	892,510	-10.98%
YoY %	-1.67%	-45.36%	13.71%	-3.38%	0.38%	-16.12%	-	-
Horiz. %	49.70%	50.55%	92.51%	81.36%	84.20%	83.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	403,141	404,724	758,643	650,473	641,548	614,760	821,549	-11.17%
YoY %	-0.39%	-46.65%	16.63%	1.39%	4.36%	-25.17%	-	-
Horiz. %	49.07%	49.26%	92.34%	79.18%	78.09%	74.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.57%	17.93%	9.00%	15.37%	15.74%	14.28%	14.56%	-
YoY %	-7.59%	99.22%	-41.44%	-2.35%	10.22%	-1.92%	-	-
Horiz. %	113.80%	123.15%	61.81%	105.56%	108.10%	98.08%	100.00%	-
Total Cost	3,884,069	3,457,339	3,971,776	5,036,860	4,264,146	4,009,362	3,353,839	2.47%
YoY %	12.34%	-12.95%	-21.15%	18.12%	6.35%	19.55%	-	-
Horiz. %	115.81%	103.09%	118.42%	150.18%	127.14%	119.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,680,082	8,381,349	8,282,449	8,121,543	7,706,227	7,364,358	6,753,851	6.17%
YoY %	15.50%	1.19%	1.98%	5.39%	4.64%	9.04%	-	-
Horiz. %	143.33%	124.10%	122.63%	120.25%	114.10%	109.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	135,854	218,068	399,911	314,723	289,439	205,678	191,506	-5.55%
YoY %	-37.70%	-45.47%	27.07%	8.74%	40.72%	7.40%	-	-
Horiz. %	70.94%	113.87%	208.82%	164.34%	151.14%	107.40%	100.00%	-
Div Payout %	33.70%	53.88%	52.71%	48.38%	45.12%	33.46%	23.31%	-
YoY %	-37.45%	2.22%	8.95%	7.23%	34.85%	43.54%	-	-
Horiz. %	144.57%	231.15%	226.13%	207.55%	193.56%	143.54%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	9,680,082	8,381,349	8,282,449	8,121,543	7,706,227	7,364,358	6,753,851	6.17%
YoY %	15.50%	1.19%	1.98%	5.39%	4.64%	9.04%	-	-
Horiz. %	143.33%	124.10%	122.63%	120.25%	114.10%	109.04%	100.00%	-
NOSH	4,934,068	4,933,931	4,933,920	4,924,338	2,044,092	2,045,655	1,768,023	18.63%
YoY %	0.00%	0.00%	0.19%	140.91%	-0.08%	15.70%	-	-
Horiz. %	279.07%	279.06%	279.06%	278.52%	115.61%	115.70%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	10.25%	11.54%	17.21%	12.60%	14.98%	15.73%	21.02%	-
YoY %	-11.18%	-32.95%	36.59%	-15.89%	-4.77%	-25.17%	-	-
Horiz. %	48.76%	54.90%	81.87%	59.94%	71.27%	74.83%	100.00%	-
ROE	4.16%	4.83%	9.16%	8.01%	8.33%	8.35%	12.16%	-
YoY %	-13.87%	-47.27%	14.36%	-3.84%	-0.24%	-31.33%	-	-
Horiz. %	34.21%	39.72%	75.33%	65.87%	68.50%	68.67%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	73.77	79.74	98.47	118.50	245.37	232.59	240.17	-17.84%
YoY %	-7.49%	-19.02%	-16.90%	-51.71%	5.49%	-3.16%	-	-
Horiz. %	30.72%	33.20%	41.00%	49.34%	102.17%	96.84%	100.00%	-
EPS	6.87	8.26	15.57	13.38	31.39	30.05	46.47	-27.26%
YoY %	-16.83%	-46.95%	16.37%	-57.37%	4.46%	-35.33%	-	-
Horiz. %	14.78%	17.77%	33.51%	28.79%	67.55%	64.67%	100.00%	-
DPS	2.32	4.50	8.22	6.50	14.14	10.05	10.83	-22.62%
YoY %	-48.44%	-45.26%	26.46%	-54.03%	40.70%	-7.20%	-	-
Horiz. %	21.42%	41.55%	75.90%	60.02%	130.56%	92.80%	100.00%	-
NAPS	1.65	1.71	1.70	1.67	3.77	3.60	3.82	-13.04%
YoY %	-3.51%	0.59%	1.80%	-55.70%	4.72%	-5.76%	-	-
Horiz. %	43.19%	44.76%	44.50%	43.72%	98.69%	94.24%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 4,924,338
RPS	76.41	69.01	84.71	101.76	88.56	84.01	74.98	0.31%
YoY %	10.72%	-18.53%	-16.76%	14.91%	5.42%	12.04%	-	-
Horiz. %	101.91%	92.04%	112.98%	135.72%	118.11%	112.04%	100.00%	-
EPS	7.12	7.15	13.40	11.49	11.33	10.85	14.51	-11.17%
YoY %	-0.42%	-46.64%	16.62%	1.41%	4.42%	-25.22%	-	-
Horiz. %	49.07%	49.28%	92.35%	79.19%	78.08%	74.78%	100.00%	-
DPS	2.40	3.85	7.06	5.56	5.11	3.63	3.38	-5.54%
YoY %	-37.66%	-45.47%	26.98%	8.81%	40.77%	7.40%	-	-
Horiz. %	71.01%	113.91%	208.88%	164.50%	151.18%	107.40%	100.00%	-
NAPS	1.7092	1.4799	1.4624	1.434	1.3607	1.3003	1.1925	6.17%
YoY %	15.49%	1.20%	1.98%	5.39%	4.65%	9.04%	-	-
Horiz. %	143.33%	124.10%	122.63%	120.25%	114.10%	109.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.69	1.37	1.72	1.51	1.84	3.10	3.15	-
P/RPS	2.29	1.72	1.75	1.27	0.75	1.33	1.31	9.74%
YoY %	33.14%	-1.71%	37.80%	69.33%	-43.61%	1.53%	-	-
Horiz. %	174.81%	131.30%	133.59%	96.95%	57.25%	101.53%	100.00%	-
P/EPS	24.59	16.59	11.05	11.29	5.86	10.32	6.78	23.92%
YoY %	48.22%	50.14%	-2.13%	92.66%	-43.22%	52.21%	-	-
Horiz. %	362.68%	244.69%	162.98%	166.52%	86.43%	152.21%	100.00%	-
EY	4.07	6.03	9.05	8.86	17.06	9.69	14.75	-19.29%
YoY %	-32.50%	-33.37%	2.14%	-48.07%	76.06%	-34.31%	-	-
Horiz. %	27.59%	40.88%	61.36%	60.07%	115.66%	65.69%	100.00%	-
DY	1.37	3.28	4.78	4.30	7.68	3.24	3.44	-14.21%
YoY %	-58.23%	-31.38%	11.16%	-44.01%	137.04%	-5.81%	-	-
Horiz. %	39.83%	95.35%	138.95%	125.00%	223.26%	94.19%	100.00%	-
P/NAPS	1.02	0.80	1.01	0.90	0.49	0.86	0.82	3.70%
YoY %	27.50%	-20.79%	12.22%	83.67%	-43.02%	4.88%	-	-
Horiz. %	124.39%	97.56%	123.17%	109.76%	59.76%	104.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	27/11/20	21/11/19	21/11/18	27/11/17	25/11/16	26/11/15	-
Price	1.68	1.36	1.77	1.45	1.64	3.00	3.06	-
P/RPS	2.28	1.71	1.80	1.22	0.67	1.29	1.27	10.23%
YoY %	33.33%	-5.00%	47.54%	82.09%	-48.06%	1.57%	-	-
Horiz. %	179.53%	134.65%	141.73%	96.06%	52.76%	101.57%	100.00%	-
P/EPS	24.45	16.47	11.37	10.84	5.23	9.98	6.59	24.39%
YoY %	48.45%	44.85%	4.89%	107.27%	-47.60%	51.44%	-	-
Horiz. %	371.02%	249.92%	172.53%	164.49%	79.36%	151.44%	100.00%	-
EY	4.09	6.07	8.80	9.22	19.14	10.02	15.19	-19.62%
YoY %	-32.62%	-31.02%	-4.56%	-51.83%	91.02%	-34.04%	-	-
Horiz. %	26.93%	39.96%	57.93%	60.70%	126.00%	65.96%	100.00%	-
DY	1.38	3.31	4.64	4.48	8.62	3.35	3.54	-14.51%
YoY %	-58.31%	-28.66%	3.57%	-48.03%	157.31%	-5.37%	-	-
Horiz. %	38.98%	93.50%	131.07%	126.55%	243.50%	94.63%	100.00%	-
P/NAPS	1.02	0.80	1.04	0.87	0.44	0.83	0.80	4.12%
YoY %	27.50%	-23.08%	19.54%	97.73%	-46.99%	3.75%	-	-
Horiz. %	127.50%	100.00%	130.00%	108.75%	55.00%	103.75%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 11:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 11:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 10:40:00

ADX

5 Mins

BUY

2024-05-02 10:20:00

EMA 5

10 Mins

BUY

2024-05-02 10:00:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

MYEG

MY E.G. SERVICES BHD

231

CAPITALA

CAPITAL A BERHAD

196

PBBANK

PUBLIC BANK BHD

171

SAPNRG

SAPURA ENERGY BERHAD

161

MAYBANK

MALAYAN BANKING BHD

157

Daily Stocks

HSI-CVZ

0.215

+0.045

227,937,700

HSI-HUF

0.05

-0.035

224,105,800

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

51,940,200

HSI-HUQ

0.07

-0.025

51,738,800

ICONIC-WA

0.04

-0.005

46,985,000

BPURI

0.07

-0.005

45,984,200

TOPGLOV

0.88

0.00

39,647,200

More active Stocks

DLADY

33.60

+0.74

17,800

NESTLE

127.90

+0.70

55,000

GESHEN

4.28

+0.39

529,700

ALLIANZ

21.38

+0.34

51,200

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

180,000

AJI

19.68

+0.26

30,900

ATECH

3.00

+0.24

2,235,000

CVIEW

1.51

+0.23

214,800

RCECAP

2.98

+0.21

2,198,400

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

402,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,516,600

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

889,800

TAKAFUL

3.61

-0.09

211,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More